CNTY
Century Casinos Inc
Price:  
1.49 
USD
Volume:  
59,758.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNTY WACC - Weighted Average Cost of Capital

The WACC of Century Casinos Inc (CNTY) is 12.0%.

The Cost of Equity of Century Casinos Inc (CNTY) is 17.85%.
The Cost of Debt of Century Casinos Inc (CNTY) is 15.65%.

Range Selected
Cost of equity 13.40% - 22.30% 17.85%
Tax rate 22.60% - 25.50% 24.05%
Cost of debt 10.40% - 20.90% 15.65%
WACC 8.3% - 15.8% 12.0%
WACC

CNTY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 2.08 3.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.40% 22.30%
Tax rate 22.60% 25.50%
Debt/Equity ratio 24.68 24.68
Cost of debt 10.40% 20.90%
After-tax WACC 8.3% 15.8%
Selected WACC 12.0%

CNTY's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CNTY:

cost_of_equity (17.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (2.08) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.